Finance 211 Case 2 – Capital Budgeting Analysis

Dimples  Baby Products (DBP), projects unit sales for its new Vegey Goo pablum,  as follows:

 Year Unit Sales 1 90,000 2 100,000 3 110,000 4 117,000 5 65,000

Production of the Pablum will require \$10 million in net working capital to start and additional net operating working capital investments each year equal to 35 percent of the projected sales increase (in \$’s) for the following year. (Because sales are expected to fall in the fifth year of sales, there is no NOWC for that year). Total fixed costs are \$175,000 per year, variable production costs are \$227 per unit, and the units are priced at \$360 each. The equipment needed to begin production is \$13.2 million. The manufacturing equipment needed to make the Pablum falls into class 8 for tax purposes (20 percent). Assume at the end of year 5 this equipment can be sold for its scrap value of \$1 million. To promote the industry, the government is offering a non-taxable cash grant of 500,000 payable a year after the project has been started. DBP is in the 40 percent marginal tax bracket and has a required return on all its projects of 25 percent. Note: Utilize the formula for calculating the PV of the CCA tax shield rather than the year by year calculations as it is more accurate.

1. Based on these preliminary project estimates, what is the Net Present Value of the project?

1. Calculate the projects Profitability Index, Internal Rate of Return and the Payback period.

1. Based on this analysis what would be your recommendation to DBP? Discuss any other factors or variables discussed in this course which could affect this decision. Could these additional factors be incorporated into the analysis? Explain.

Mark Allocations

 Component Mark Initial Investment 2 Grant and Salvage Value 2 Cash flows from Sales 11 CCA Tax Shield 6 Net Working Capital 6 NPV 3 IRR 2 PI 2 Payback Period 3 Recommendation & Discussion 5 Presentation 4 Total 46

Click on Buy Solution and make payment. All prices shown above are in USD. Payment supported in all currencies. Price shown above includes the solution of all questions mentioned on this page. Please note that our prices are fixed (do not bargain).

After making payment, solution is available instantly.Solution is available either in Word or Excel format unless otherwise specified.